Terraced
LS21
2 beds
1 bath
Chapel Row, Pool In Wharfedale, Otley, West Yorkshire LS21
Initial Investment
£118,595First YearProfit From Rental Income
£-49,626
↘ -42%After 5 Years
Change In Property Value
£47,069
↗ 20%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £9,903 | £9,914 | £9,925 | £9,936 | £9,947 | £49,626 |
| Profit Before Tax | £-9,903 | £-9,914 | £-9,925 | £-9,936 | £-9,947 | £-49,626 |
| Profit After Tax | £-9,903 | £-9,914 | £-9,925 | £-9,936 | £-9,947 | £-49,626 |
| Change In Property Value | £4,740 | £4,835 | £9,863 | £12,822 | £14,809 | £47,069 |
| Net Return | £-5,163 | £-5,080 | £-62 | £2,886 | £4,862 | £-2,557 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -42% |
| Total Net Return (%) | -4% | -4% | 0% | 2% | 4% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change